As of 2025-05-31, the Intrinsic Value of Momo Com Inc (8454.TW) is 388.59 TWD. This 8454.TW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 305.00 TWD, the upside of Momo Com Inc is 27.40%.
The range of the Intrinsic Value is 282.93 - 654.21 TWD
Based on its market price of 305.00 TWD and our intrinsic valuation, Momo Com Inc (8454.TW) is undervalued by 27.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 282.93 - 654.21 | 388.59 | 27.4% |
| DCF (Growth 10y) | 348.80 - 769.09 | 469.10 | 53.8% |
| DCF (EBITDA 5y) | 139.82 - 260.86 | 194.55 | -36.2% |
| DCF (EBITDA 10y) | 204.66 - 342.53 | 265.41 | -13.0% |
| Fair Value | 306.97 - 306.97 | 306.97 | 0.65% |
| P/E | 210.19 - 334.48 | 265.07 | -13.1% |
| EV/EBITDA | 76.58 - 215.41 | 152.86 | -49.9% |
| EPV | 178.16 - 228.69 | 203.43 | -33.3% |
| DDM - Stable | 156.03 - 498.11 | 327.07 | 7.2% |
| DDM - Multi | 205.32 - 508.72 | 292.46 | -4.1% |
| Market Cap (mil) | 76,969.80 |
| Beta | 0.36 |
| Outstanding shares (mil) | 252.36 |
| Enterprise Value (mil) | 75,579.90 |
| Market risk premium | 5.98% |
| Cost of Equity | 6.25% |
| Cost of Debt | 4.25% |
| WACC | 6.13% |